[SAB] QoQ Annualized Quarter Result on 31-Jul-2004 [#1]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
30-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- -102.33%
YoY- -102.3%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 375,057 392,154 410,826 411,952 358,671 341,028 337,918 7.20%
PBT 12,903 6,890 6,414 3,976 15,074 16,621 14,790 -8.70%
Tax -330 -2,917 -3,760 -4,212 -4,956 -2,077 -1,448 -62.72%
NP 12,573 3,973 2,654 -236 10,118 14,544 13,342 -3.88%
-
NP to SH 12,573 3,973 2,654 -236 10,118 14,544 13,342 -3.88%
-
Tax Rate 2.56% 42.34% 58.62% 105.94% 32.88% 12.50% 9.79% -
Total Cost 362,484 388,181 408,172 412,188 348,553 326,484 324,576 7.64%
-
Net Worth 367,154 344,477 351,586 376,125 352,111 344,958 345,087 4.22%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 10,274 13,669 - - 54,803 73,007 83,911 -75.37%
Div Payout % 81.72% 344.04% - - 541.64% 501.97% 628.93% -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 367,154 344,477 351,586 376,125 352,111 344,958 345,087 4.22%
NOSH 136,998 136,697 136,804 147,500 137,008 136,888 104,889 19.50%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 3.35% 1.01% 0.65% -0.06% 2.82% 4.26% 3.95% -
ROE 3.42% 1.15% 0.75% -0.06% 2.87% 4.22% 3.87% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 273.77 286.88 300.30 279.29 261.79 249.13 322.16 -10.29%
EPS 9.18 2.91 1.94 -0.16 8.62 10.63 12.72 -19.55%
DPS 7.50 10.00 0.00 0.00 40.00 53.33 80.00 -79.39%
NAPS 2.68 2.52 2.57 2.55 2.57 2.52 3.29 -12.78%
Adjusted Per Share Value based on latest NOSH - 147,500
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 273.90 286.38 300.02 300.84 261.93 249.05 246.77 7.20%
EPS 9.18 2.90 1.94 -0.17 7.39 10.62 9.74 -3.87%
DPS 7.50 9.98 0.00 0.00 40.02 53.32 61.28 -75.38%
NAPS 2.6813 2.5156 2.5676 2.7468 2.5714 2.5192 2.5201 4.22%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 1.70 1.85 1.91 1.88 2.00 2.20 3.02 -
P/RPS 0.62 0.64 0.64 0.67 0.76 0.88 0.94 -24.24%
P/EPS 18.52 63.65 98.45 -1,175.00 27.08 20.71 23.74 -15.26%
EY 5.40 1.57 1.02 -0.09 3.69 4.83 4.21 18.07%
DY 4.41 5.41 0.00 0.00 20.00 24.24 26.49 -69.77%
P/NAPS 0.63 0.73 0.74 0.74 0.78 0.87 0.92 -22.32%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 28/06/05 31/03/05 27/12/04 30/09/04 28/06/04 30/03/04 30/12/03 -
Price 1.78 1.77 1.79 1.87 1.98 2.15 2.18 -
P/RPS 0.65 0.62 0.60 0.67 0.76 0.86 0.68 -2.96%
P/EPS 19.40 60.89 92.27 -1,168.75 26.81 20.24 17.14 8.61%
EY 5.16 1.64 1.08 -0.09 3.73 4.94 5.83 -7.82%
DY 4.21 5.65 0.00 0.00 20.20 24.81 36.70 -76.42%
P/NAPS 0.66 0.70 0.70 0.73 0.77 0.85 0.66 0.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment